Income statement (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Fiscal period length | 12 | 12 | 12 | 12 | 12 |
| Net sales | |||||
| External services | -6.28 | -1.10 | -1.60 | -1.86 | -0.88 |
| Gross profit | -6.28 | -1.10 | -1.60 | -1.86 | -0.88 |
| EBIT | -6.28 | -1.10 | -1.60 | -1.86 | -0.88 |
| Other financial expenses | -0.36 | -0.32 | -0.36 | -0.33 | |
| Pre-tax profit | -6.64 | -1.42 | -1.96 | -2.19 | -0.88 |
| Net earnings | -6.64 | -1.42 | -1.96 | -2.19 | -0.88 |
Assets (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Intangible assets total | |||||
| Tangible assets total | |||||
| Investments total | |||||
| Long term receivables total | |||||
| Inventories total | |||||
| Short term receivables total | |||||
| Cash and bank deposits | 43.37 | 41.95 | 39.98 | 37.79 | 36.92 |
| Cash and cash equivalents | 43.37 | 41.95 | 39.98 | 37.79 | 36.92 |
| Balance sheet total (assets) | 43.37 | 41.95 | 39.98 | 37.79 | 36.92 |
Equity and liabilities (kDKK)
| 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|
| Share capital | 50.00 | 50.00 | 50.00 | 50.00 | 50.00 |
| Retained earnings | -6.64 | -8.05 | -10.02 | -12.21 | |
| Profit of the financial year | -6.64 | -1.42 | -1.96 | -2.19 | -0.88 |
| Shareholders equity total | 43.37 | 41.95 | 39.98 | 37.79 | 36.92 |
| Non-current liabilities total | |||||
| Current liabilities total | |||||
| Balance sheet total (liabilities) | 43.37 | 41.95 | 39.98 | 37.79 | 36.92 |
Try the full version of our system for free
Create your own estimates for any company
Valuation analysis
See instructions
... and more!
No registration needed.